Flat N10 2 beds 1 bath

Colney Hatch Lane, London N10

London, England · N10

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£25,519

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

54%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£18,808	£18,879	£18,973	£19,069	£19,178	£94,906
Profit Before Tax	£5,408	£5,701	£6,221	£6,755	£7,420	£31,505
Profit After Tax	£4,381	£4,617	£5,039	£5,471	£6,010	£25,519
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£4,384	£4,621	£12,539	£18,859	£23,826	£64,230
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	16%	20%	54%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change